[FARLIM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -64.62%
YoY- -650.11%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 44,314 24,954 14,438 17,994 20,930 25,678 73,794 -8.14%
PBT 21,406 6,825 74,569 -3,054 1,120 -1,345 6,065 23.36%
Tax -4,449 -2,609 -11,009 -113 -360 -1,480 -629 38.50%
NP 16,957 4,216 63,560 -3,168 760 -2,825 5,436 20.85%
-
NP to SH 15,133 4,041 63,501 -3,220 585 -2,820 5,505 18.33%
-
Tax Rate 20.78% 38.23% 14.76% - 32.14% - 10.37% -
Total Cost 27,357 20,738 -49,121 21,162 20,170 28,503 68,358 -14.14%
-
Net Worth 168,391 148,745 152,955 113,664 122,083 109,869 116,011 6.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 168,391 148,745 152,955 113,664 122,083 109,869 116,011 6.40%
NOSH 140,326 140,326 140,326 140,326 140,326 135,641 124,743 1.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 38.27% 16.89% 440.21% -17.61% 3.63% -11.00% 7.37% -
ROE 8.99% 2.72% 41.52% -2.83% 0.48% -2.57% 4.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.58 17.78 10.29 12.82 14.92 18.93 59.16 -9.92%
EPS 10.79 2.88 45.25 -2.29 0.41 -2.08 4.41 16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.06 1.09 0.81 0.87 0.81 0.93 4.33%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.32 14.82 8.57 10.69 12.43 15.25 43.82 -8.13%
EPS 8.99 2.40 37.71 -1.91 0.35 -1.67 3.27 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.8833 0.9083 0.675 0.725 0.6525 0.6889 6.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.475 0.62 0.475 0.26 0.25 0.32 -
P/RPS 1.58 2.67 6.03 3.70 1.74 1.32 0.54 19.57%
P/EPS 4.64 16.49 1.37 -20.70 62.33 -12.02 7.25 -7.16%
EY 21.57 6.06 72.99 -4.83 1.60 -8.32 13.79 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.59 0.30 0.31 0.34 3.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 -
Price 0.505 0.495 0.54 0.485 0.255 0.29 0.35 -
P/RPS 1.60 2.78 5.25 3.78 1.71 1.53 0.59 18.07%
P/EPS 4.68 17.19 1.19 -21.14 61.13 -13.95 7.93 -8.40%
EY 21.36 5.82 83.80 -4.73 1.64 -7.17 12.61 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.50 0.60 0.29 0.36 0.38 1.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment